[WTHORSE] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -78.75%
YoY- 42.88%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 481,996 368,732 234,230 102,039 415,236 302,658 194,292 82.75%
PBT 68,069 51,968 28,680 10,897 50,843 35,269 20,688 120.42%
Tax -15,900 -13,018 -7,042 -2,037 -9,153 -6,836 -4,211 141.50%
NP 52,169 38,950 21,638 8,860 41,690 28,433 16,477 114.86%
-
NP to SH 52,169 38,950 21,638 8,860 41,690 28,433 16,477 114.86%
-
Tax Rate 23.36% 25.05% 24.55% 18.69% 18.00% 19.38% 20.35% -
Total Cost 429,827 329,782 212,592 93,179 373,546 274,225 177,815 79.63%
-
Net Worth 547,924 536,284 519,497 521,858 517,199 464,029 465,309 11.45%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 16,115 16,181 16,234 - 16,234 11,600 11,632 24.15%
Div Payout % 30.89% 41.54% 75.03% - 38.94% 40.80% 70.60% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 547,924 536,284 519,497 521,858 517,199 464,029 465,309 11.45%
NOSH 230,220 231,157 231,918 231,937 231,927 232,014 232,654 -0.69%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 10.82% 10.56% 9.24% 8.68% 10.04% 9.39% 8.48% -
ROE 9.52% 7.26% 4.17% 1.70% 8.06% 6.13% 3.54% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 209.36 159.52 101.00 43.99 179.04 130.45 83.51 84.03%
EPS 22.69 16.85 9.33 3.82 18.11 12.30 7.11 115.99%
DPS 7.00 7.00 7.00 0.00 7.00 5.00 5.00 25.01%
NAPS 2.38 2.32 2.24 2.25 2.23 2.00 2.00 12.23%
Adjusted Per Share Value based on latest NOSH - 231,937
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 200.83 153.64 97.60 42.52 173.02 126.11 80.96 82.74%
EPS 21.74 16.23 9.02 3.69 17.37 11.85 6.87 114.79%
DPS 6.71 6.74 6.76 0.00 6.76 4.83 4.85 24.03%
NAPS 2.283 2.2345 2.1646 2.1744 2.155 1.9335 1.9388 11.45%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.06 1.06 1.18 1.19 1.17 1.16 1.41 -
P/RPS 0.51 0.66 1.17 2.70 0.65 0.89 1.69 -54.84%
P/EPS 4.68 6.29 12.65 31.15 6.51 9.47 19.91 -61.74%
EY 21.38 15.90 7.91 3.21 15.36 10.56 5.02 161.59%
DY 6.60 6.60 5.93 0.00 5.98 4.31 3.55 50.91%
P/NAPS 0.45 0.46 0.53 0.53 0.52 0.58 0.71 -26.11%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 19/02/09 19/11/08 22/08/08 20/05/08 28/02/08 21/11/07 22/08/07 -
Price 1.11 1.05 1.16 1.29 1.21 1.20 1.30 -
P/RPS 0.53 0.66 1.15 2.93 0.68 0.92 1.56 -51.15%
P/EPS 4.90 6.23 12.43 33.77 6.73 9.79 18.36 -58.38%
EY 20.41 16.05 8.04 2.96 14.86 10.21 5.45 140.19%
DY 6.31 6.67 6.03 0.00 5.79 4.17 3.85 38.80%
P/NAPS 0.47 0.45 0.52 0.57 0.54 0.60 0.65 -19.36%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment